Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $2.2M |
| Sponsorship | $484K |
| Merchandising | $9.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $112K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $115K |
| Facility Maintenance | $3.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$21.8M |
$8.4M |
$13.3M |
$71.5M |
| Dec 2026 |
$21.8M |
$7.5M |
$14.3M |
$58.1M |
| Nov 2026 |
$21.8M |
$7.5M |
$14.4M |
$43.8M |
| Oct 2026 |
$20.7M |
$8.3M |
$12.4M |
$29.4M |
| Sep 2026 |
$24.3M |
$4.4M |
$19.9M |
$16.9M |
| Aug 2026 |
$0 |
$0 |
$0 |
$22.9M |